Definitive Analysis
Financial Statements
Company Industry Sector
Periods / Units
Fundamentals
Margins Returns Growth Rates Metrics/Ratios
Valuations
Projections DCF DDM EPV Multiples Valuations
Miscellaneous
Indicators Charts WACC Beta Predictability
Analysis Mode
Full Access
See Pricing Start Trial

DCF — Earnings

Base MetricEPS (Without NRI)
Base Value2.09
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value65.27
Live Price18.14
Upside / Downside 259.83%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.75
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value86.03
Live Price18.14
Upside / Downside 374.25%

DCF — Dividends

Base MetricDividends / Share
Base Value3.11
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value97.25
Live Price18.14
Upside / Downside 436.11%

Projected FCF

6Y Avg FCF4,118,110,599.91
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value36.16
Live Price18.14
Upside / Downside 99.33%

Peter Lynch Fair Value

EPS (TTM)2.25
Growth Rate Used16.74%
PEG1.00
Fair Value37.66
Live Price18.14
Upside / Downside 107.59%

Graham Number

EPS (TTM)2.26
Tangible Book / Share10.42
Graham Number23.02
Live Price18.14
Upside / Downside 26.89%

Median Price-to-Sales Value

Revenue / Share (TTM)22.14
10Y Median PS Ratio1.70
Median PS Value 37.59
Live Price18.14
Price / Median PS 107.25%

Graham Formula Intrinsic Value

EPS (TTM)2.26
Growth Rate12.53%
Growth Multiplier27.81
AAA Bond Yield5.31%
Intrinsic Value 62.73
Live Price18.14
Upside / Downside 245.81%

Lynch Dividend Intrinsic Value

EPS (TTM)2.26
EPS Growth Rate12.53%
Dividend Yield6.27%
P/E Ratio8.04
Intrinsic Value 3.46
Live Price18.14
Upside / Downside -80.90%